Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20002 | $479,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$479,000
$408/sqft
Bid $
$363,350
Max bid / MAO
Room
~$115,650 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,017
$73/sqft
ARV
$584,151

Clearance (C) — bid physics. C = Bid $ ÷ Ask. We don't mint fake CLEARS. CLEARS · BID TARGET · WALK

Free: tape numbers + 3 Bid Checks/mo. Pro $15/mo: unlimited Bid Checks · streets + Deal Architecture.

Deal Architecture · Pro

Bid $ $363,350 · Ask $479,000

Walk-away max bid is free above — same math as the Bid/Pass Tape. Live waterfall, health, controls, and rehab bands unlock with Pro. We do not show a hollow OUR EDGE with empty dashes.

Go Pro $15/mo MAO calculator
Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft1173 sqft
ARV$584,151
List− $479,000
Rehab− $86,017
Gross profit$19,134

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20002

Street locked · 20002 · TOWNHOMES $675,000 · 1188 sqft
Street locked · 20002 · TOWNHOMES $720,000 · 1236 sqft
Street locked · 20002 · CONDOS $535,000 · 1310 sqft

Net pro forma

Includes closing costs & 4.14-month carry

Buy closing (2%)$9,580
Holding carry$21,442
All-in capital$596,039
Sell costs (6%)− $35,049
Net proceeds$549,102
Net profit $-50,853
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,017

Baseline notes

Investor scope checklist

  • ▸Kitchen cabinets/counters are primary value-add
  • ▸Flooring and paint drive resale perception
  • ▸Exterior curb appeal strongly impacts ARV
  • ▸Mechanicals assumed functional; verify on inspection

Renovation budget

Total: $86,017
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,173 sqft × $3.00) $3,519
Flooring — Hardwood Refinish (1,173 sqft × $4.50) $5,278
Contingency (15%) $11,220

Rehab from historical Condition Tier $/sqft band × subject sqft — not vision-invented GC quotes. Verify with a licensed contractor before closing.

Neighborhood & Apex

Trajectory: Stable

No enrichment data.

Apex breakdown

Threshold 85+ = Apex Hot

profit margin
15/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
1173
Zip
20002

Assigns Condition Tier 1–4 from listing photos (gut / heavy / cosmetic / turnkey). Rehab $ comes from historical tier bands — not photo guessing. Usually ~30–90s.

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 20002

Street locked · 20002

Washington, DC 20002

Ask$499,900
Bid $$382,233
Room~$117,667 over max bid · 24% of ask
WALK Street locked · 20002

Street locked · 20002

Washington, DC 20002

Ask$434,900
Bid $$325,795
Room~$109,105 over max bid · 25% of ask
WALK Street locked · 20002

Street locked · 20002

Washington, DC 20002

Ask$355,999
Bid $$252,763
Room~$103,236 over max bid · 29% of ask
WALK Street locked · 20002

Street locked · 20002

Washington, DC 20002

Ask$399,900
Bid $$294,183
Room~$105,717 over max bid · 26% of ask
WALK Street locked · 20002

Street locked · 20002

Washington, DC 20002

Ask$475,000
Bid $$361,294
Room~$113,706 over max bid · 24% of ask
← Bid/Pass Tape